Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $59,850 initial cash invested.
-13.97%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$1,280
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,280 income − $1,977 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,977
Mortgage P&I
115%
$1,470
Property Taxes
6%
$74
Home Insurance
8%
$100
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0